$223,833
NAL Estimated Property Value3407 Surrey St, Baytown, TX, 77521
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Laminate, Tile
Exterior
Lot Size8,625 sqft
Building Information
Year Built1976
Stories1
Garage Spaces2
Land Information
APN1024460000035
Lot Number35
SubdivisionKountry Klub Village
Land UseResidential
Legal DescriptionLT 35 BLK 2 KOUNTRY KLUB VILLAGE SEC 2
Census Tract253502
Assessed Land Value$38,916
Assessed Improvement Value$184,917
Assessment Year2025
About this property
Beautiful move in ready home in quiet subdivision. Tree shaded front yard welcomes you home, The home features a formal dining or study, a spacious living area with cozy fireplace, kitchen offers beautiful granite counters and back splash with breakfast area. Spacious master bedroom and two additional generous sized rooms. The exterior features a large fenced backyard, covered patio area, and a 8x10 newly built storage shed. Centrally located to retail, restaurants, I-10 and Hwy 146. Schedule your appointment to tour this beauty today.
Investor Tools
$223,833
Estimated Property Value
$147,457Estimated Mortgage Balance
$76,376Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,343 /month
Positive
Cash Flow Estimate:
$448 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$175/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$980
$223,833
2025
$38,916
$184,917
$223,833
No
Tax History
Year
Tax Paid
Assessed Value
2024
$980
$223,833
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Village Capital & Investment Llc
Fha
$163,030
Yes
First
May 22, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$147,457
$76,376
34%
66%
$978/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,722/mo
$978/mo
+$744/mo
9.2%
